483.6
Revenue¥M
462.3
500.4
532.6
572.3
606.9
647.2
701.6
759.9
813.4
892.2
527.4
8.01%
7.56%
46
16.48
Revenue growth%
7.17
7.36
5.61
4.08
6.15
7.23
5.03
7.72
10.34
12.99
12.44
7.72
7.20
36
17.16
Gross margin%
22.80
21.70
21.27
18.69
15.78
14.90
13.83
12.15
13.12
12.75
9.91
13.12
15.34
73
3.44
Operating margin%
14.69
15.70
15.03
14.63
14.51
11.94
9.08
9.77
8.93
8.92
25.04
9.08
13.23
89
13.11
Net margin%
11.54
14.02
16.02
16.84
14.55
15.46
16.74
18.08
18.56
20.67
27.87
18.08
16.38
82
36.11
P/E ratio (avg)x
21.86
21.42
23.70
24.42
25.52
24.38
25.07
23.30
24.73
23.74
12.77
24.38
24.06
56
27.39
EV/EBITx
14.35
14.57
15.03
14.95
15.79
15.37
14.27
12.61
10.98
9.613
17.52
12.61
14.46
90
20.23
FCF yield (avg)%
10.20
12.77
15.38
14.37
15.39
15.18
16.30
18.28
21.08
20.66
29.04
18.28
15.38
47
11.70
FCF margin%
19.70
18.48
17.24
17.60
18.76
21.68
23.40
22.17
24.98
27.25
22.94
23.40
20.69
53
1.460
FCF / Net incomex
2.852
2.978
3.431
3.925
4.330
4.940
4.933
5.348
6.071
6.303
0.795
5.348
4.632
83
29.38
ROIC%
12.85
10.75
10.30
13.29
15.83
16.20
15.92
17.79
16.04
16.15
2.82
16.15
15.88
37
6.51
Return on equity%
19.05
20.56
18.78
21.75
19.90
20.40
19.42
19.94
19.77
20.69
23.11
19.94
19.92
20
19.03
Return on assets%
7.29
9.11
8.10
9.87
9.18
9.13
11.87
13.73
15.15
15.56
11.44
13.73
9.53
50
1.66
EPS¥
1.78
1.60
1.65
1.66
1.80
1.79
1.93
1.92
1.72
1.89
1.80
0.97%
0.07%
—
23.66
EPS growth%
2.95
2.33
0.40
3.05
4.51
3.01
1.37
2.46
5.45
4.41
8.62
3.01
2.98
66
0.35
Bookvalue per sh¥
0.79
0.81
0.87
0.87
0.89
0.85
0.84
0.87
0.92
0.92
1.58
0.76%
2.16%
—
0.70
FCF per share¥
1.37
1.20
1.06
1.06
1.06
1.04
1.10
0.98
0.87
0.83
1.34
(4.90%)
(6.24%)
—
2.03
Dividend per sh¥
1.93
2.04
2.21
2.33
2.28
1.97
1.74
1.60
1.41
1.54
1.62
(7.62%)
(2.78%)
—
2.03
Div yield (avg)%
17.30
16.14
14.35
13.52
14.30
15.90
15.78
18.32
16.21
13.78
18.44
15.90
15.84
65
23.98
Payout ratio%
26.45
25.13
26.73
27.03
25.09
25.61
27.03
25.69
28.20
26.61
22.63
26.61
26.53
65
266.8
Shares (diluted)M
336.0
372.0
438.5
496.6
491.3
498.3
550.8
650.4
655.5
757.4
268.6
9.04%
9.85%
66
11.39
Buyback yield%
3.43
1.78
4.63
6.28
5.69
3.99
3.60
1.69
4.57
3.12
29.95
3.60
3.79
46
0.294
D/E ratiox
2.879
2.685
2.626
2.994
3.100
3.537
3.791
3.600
3.479
3.776
0.973
3.600
3.290
77
0.759
Enterprise value¥B
0.981
0.945
0.939
0.963
1.066
1.124
1.041
1.050
1.045
1.155
0.337
1.63%
0.70%
23
773.5
LT debt¥M
455.8
484.8
486.1
485.6
500.2
462.6
494.8
485.6
535.0
573.2
645.1
2.76%
3.42%
88
Revenue
¥892.2M
7.56%
1.00×
Cost of revenue
¥624.6M
7.56%
1.00×
Operating expenses
¥192.9M
8.38%
1.08×